Oman Stockline Market Report - August 2017

Transcription

1. All figures in RO '000s Result as on Face Value (RO) Share Capital YoY Growth Revenue / Sales YoY Growth Net Profit YoY Growth EPS (Ann.) (RO) Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 154,852 200,031 204,164 142,504 270,936 178,465 150,000 100,000 1,400,952 5.0% 0.0% 20.2% 0.0% 8.5% 11.2% 0.0% 0.0% 4.2% 65,658 34,446 62,199 23,953 206,566 35,574 10,726 NM 444,384 -3.2% 1.3% -7.6% -5.8% -2.0% -1.3% 36.2% 19.4% -2.0% 26,057 8,217 22,694 12,429 84,312 11,566 1,303 -2,043 164,536 -11.4% 4.6% -13.3% -12.6% -6.8% 31.2% NM 2.3% -5.5% 0.034 0.008 0.022 0.017 0.062 0.013 0.002 NM 0.023 0.270 0.156 0.201 0.169 0.589 0.157 0.086 0.079 12.5% 5.3% 11.0% 10.3% 10.6% 8.3% 2.0% NM 9.5% Jun-17 Jun-17 Jun-17 Mar-17 0.100 0.100 0.100 0.100 20,000 3,000 9,000 24,640 14.3% 0.0% 0.0% 0.0% 907 138 900 29 -83.2% -59.1% -38.5% -94.8% 525 18 496 1,903 -87.7% -93.5% -52.1% -43.9% 0.011 0.001 0.011 0.031 0.187 0.105 0.118 0.487 5.6% 1.1% 9.3% 6.3% Jun-17 Mar-17 Mar-17 Mar-17 Jun-17 0.100 0.100 0.100 0.100 0.100 15,023 12,188 69,937 20,715 20,000 194,503 0.0% 0.0% 26.5% 0.0% 0.0% 9.7% 193 607 61,848 4,669 8,239 77,530 -84.8% -84.5% 14.5% -52.9% 253.4% -2.1% -513 -241 8,258 -613 585 10,419 -189.2% -107.9% 31.7% -154.3% -45.9% -50.6% NM NM 0.047 NM 0.006 0.022 0.114 0.173 0.333 0.117 0.159 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 0.100 0.100 0.100 0.100 0.100 0.100 27,679 28,539 27,926 26,108 34,914 25,359 170,526 3.3% 7.0% 3.0% 4.0% 7.0% 0.0% 4.2% 6,548 4,811 6,319 7,161 3,844 4,278 32,961 -4.5% -7.4% -4.7% 9.7% -17.4% 2.2% -3.2% 2,657 2,201 2,809 3,004 1,209 2,064 13,944 -14.6% 1.1% 1.0% 15.6% -49.7% -4.7% -8.5% 0.000 0.015 0.020 0.023 0.007 0.016 0.033 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 0.100 1.000 0.100 0.100 0.100 0.100 20,000 10,000 10,000 17,500 10,000 10,000 77,500 0.0% 100.0% 0.0% 0.0% 0.0% 0.0% 6.9% 1,548 2,224 4,869 1,821 2,567 3,035 16,064 NM 15.8% -16.0% 18.3% -10.7% 15.3% 38.8% -308 769 2,273 786 1,085 2,560 4,605 NM 16.8% -35.3% 69.8% -33.2% 14.5% 931.1% Mar-17 Mar-17 Mar-17 0.100 0.100 0.100 6,500 7,003 2,000 20,503 0.0% 0.0% 0.0% 0.0% 214 231 -44 348 13.3% 49.1% NM -20.4% 89 35 -175 -51 368.4% 138.9% NM 63.6% Book RONW % Value (RO) BANKING National Bank of Oman (Q2) HSBC Bank Oman (Q2) Bank Dhofar (Q2) Al Ahli Bank (Q2) Bank Muscat (Q2) Bank Sohar (Q2) ** Bank Nizwa (Q2) Alizz Islamic Bank (Q2) Aggregate INVESTMENT HOLDING Al Anwar Holding (Q1) Al Batinah Dev and Inv. (Q2) Al Sharqiya Inv Hold (Q2) DIDIHC (Q1) Gulf Investment Services (Q2) Oman & Emirates Inv Hold (Q1) Ominvest (Q1) Al Madina Inv. (FY) Global Fin. Inv. Co. (Q2) Aggregate LEASING Al Omaniya Financial (Q2) ** Muscat Finance (Q2) National Finance (Q2) Oman Orix Leasing (Q2) United Finance (Q2) Taageer Finance (Q2) Aggregate Current Closing Price (RO) 21-Aug-17 0.211 0.112 0.212 0.165 0.366 0.145 0.092 0.074 MKT CAP PER AS OF DATE P/BV AS DIVIDEND AS OF DATE (X) OF DATE(X) YIELD (%) 326,738 224,035 432,828 235,132 991,627 258,774 138,000 74,000 2,681,132 6.3 13.6 9.5 9.5 5.9 11.2 52.9 NM 8.1 0.78 0.72 1.05 0.98 0.62 0.93 1.08 0.94 0.77 7.55% 4.46% 6.37% 6.06% 6.83% 3.10% 0.00% 0.00% 5.68% 0.142 0.090 0.101 0.324 28,400 2,700 9,090 79,834 13.5 75.4 9.2 10.5 0.76 0.86 0.86 0.67 7.04% 6.67% 4.95% 4.63% NM NM 14.2% NM 3.7% 8.5% 0.077 0.095 0.480 0.065 0.157 11,568 11,578 335,698 13,465 31,400 523,732 NM NM 10.2 NM 26.8 12.4 0.68 0.55 1.44 0.55 0.99 1.05 0.00% 0.00% 3.13% 0.00% 0.00% 3.21% 0.220 0.133 0.160 0.151 0.126 0.142 8.7% 11.6% 12.6% 15.2% 5.5% 11.4% 21.2% 0.280 0.116 0.145 0.172 0.114 0.110 77,500 33,105 40,493 44,906 39,802 27,895 263,702 14.6 7.5 7.2 7.5 16.5 6.8 4.7 1.27 0.87 0.91 1.14 0.90 0.77 1.00 6.07% 8.62% 9.66% 5.23% 8.77% 11.82% 7.81% NM 0.154 0.045 0.018 0.022 0.051 0.024 0.084 1.646 0.269 0.137 0.149 0.385 NM 9.3% 16.9% 13.2% 14.5% 13.3% 10.4% 0.200 0.856 0.336 0.101 0.170 0.306 40,000 8,560 33,600 17,675 17,000 30,600 147,435 NM 5.6 7.4 5.6 7.8 6.0 10.3 2.38 0.52 1.25 0.74 1.14 0.79 1.07 0.00% 11.68% 8.93% 0.00% 0.00% 0.00% 2.71% 0.005 0.002 NM -0.001 0.068 0.109 0.035 8.0% 1.8% NM NM 0.105 0.098 0.040 6,825 6,863 800 14,488 19.2 49.6 NM -70.7 1.54 0.90 1.13 0.92 0.00% 0.00% 0.00% 0.00% INSURANCE/ TAKAFUL Dhofar Insurance (Q2) Muscat National Holding (Q2) Oman United Insurance (Q2) Al Madina Takaful (Q2) Takaful Oman (Q2) Al Ahlia Insurance (Q2) Aggregate BROKERAGE Financial Services (Q1) Fincorp (Q1) National Securities (Q1) Aggregate Page 1
2. All figures in RO '000s INDUSTRY-CEMENT Oman Cement (Q2) Raysut Cement (Q2) Aggregate INDUSTRY-ENGG/CONS Al Hassan Engg (Q1) Galfar (Q2) Aggregate INDUSTRY-MINIG Al Fajar Al Alamia (Q3) Construction Materials Ind. (Q1) Gulf Stone Co. (Q1) Oman Chromite (Q1) Aggregate INDUSTRY- CHEMICAL Gulf International Chemicals (Q1) Oman Chlorine (Q1) Aggregate INDUSTRY-PACKAGING Oman Packaging Co (Q1) Packaging Co. (Q1) Packaging-Aggregate INDUSTRY- FMCG & FOOD PROCESS. ASaffa Foods (Q2) Dhofar Bev & Food (Q1) Dhofar Cattlefeed Co. (Q2) Dhofar Fisheries (Q1) Dhofar Poultry (Q1) Gulf Mushroom (Q1) National Biscuit Ind Ltd (Q2) National Detergent (Q1) Oman Fisheries Co (Q1) Oman Flour Mills (Q3) Oman Refreshment (Q2) Salalah Flour Mills (Q2) Sohar Poultry (Q3) Sweets of Oman (Q1) Aggregate Result as on Face Value (RO) Net Profit YoY Growth EPS (Ann.) (RO) Jun-17 Jun-17 -2.4% -25.1% -16.5% 5,016 4,624 9,640 -26.2% -64.2% -51.1% 0.030 0.046 0.036 0.475 0.752 6.4% 6.2% 6.3% 18,512 152,891 171,403 -28.1% -12.6% -14.6% 82 41 123 57.7% -92.5% NM NM 0.000 0.001 NM 0.149 NM 0.1% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 13,001 730 1,008 535 15,274 -13.4% -8.5% -21.5% 219.0% -11.6% 391 -27 42 92 497 -73.7% -179.7% -61.3% 445.0% -69.0% 0.011 NM 0.005 0.123 0.007 0.520 0.066 0.117 1.366 2,100 6,810 8,910 0.0% 0.0% 0.0% 2,995 1,899 4,894 -24.6% 5.3% -15.3% 587 300 887 -9.9% -32.9% -19.3% 0.028 0.018 0.019 0.100 1.000 3,244 3,000 8,634 0.0% 0.0% 0.0% 3,077 2,282 7,138 -6.2% -2.3% 1.2% 296 341 637 -2.5% 23.6% 9.9% 0.100 0.100 0.100 1.000 0.100 0.100 1.000 0.100 0.100 0.100 0.100 0.100 1.000 0.100 12,000 2,000 8,085 2,540 4,000 3,782 1,000 1,701 12,500 15,750 5,000 4,816 3,000 700 97,769 0.0% 0.0% 0.0% 0.0% 0.0% 26.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 4.0% 14,556 870 22,633 1,171 2,572 1,623 5,952 6,207 3,681 65,685 34,830 31,034 5,427 2,738 280,014 -8.4% -17.0% -1.6% -10.3% 14.3% 1.5% 5.8% -1.6% -29.5% 3.9% -3.4% 7.9% -2.2% 3.6% 1.3% 1,877 -126 295 -32 73 113 268 321 -175 12,145 3,767 2,410 313 -179 28,821 -36.8% -2816.7% -72.2% 54.9% -40.6% -26.7% -31.0% -19.4% -332.9% 36.1% -8.1% 55.7% -3.1% -435.3% 54.1% Share Capital YoY Growth 0.100 0.100 33,087 20,000 53,087 0.0% 0.0% 0.0% 29,409 37,407 66,816 Mar-17 Jun-17 0.100 0.100 7,521 41,522 49,043 0.0% 0.0% 0.0% Mar-17 Mar-17 Mar-17 Mar-17 0.100 0.100 0.100 1.000 4,933 8,500 3,630 3,000 20,063 Mar-17 Mar-17 0.100 0.100 Mar-17 Mar-17 Jun-17 Mar-17 Jun-17 Mar-17 Mar-17 Mar-17 Jun-17 Mar-17 Jun-17 Mar-17 Jun-17 Jun-17 Mar-17 Mar-17 Revenue / Sales YoY Growth Page 2 Book RONW % Value (RO) Current Closing Price (RO) 21-Aug-17 0.424 0.888 MKT CAP AS PER AS OF DATE P/BV AS DIVIDEND OF DATE (X) OF DATE(X) YIELD (%) 140,290 177,600 317,890 14.0 19.2 16.5 0.89 1.18 1.03 7.08% 7.32% 7.21% 0.049 0.071 3,685 29,480 33,166 11.2 NM NM NM 0.48 0.60 0.00% 0.00% 0.00% 2.0% NM 3.9% 9.0% 3.0% 0.748 0.029 0.120 3.640 36,899 2,465 4,356 10,920 54,640 71.0 NM 26.1 29.7 45.2 1.44 0.44 1.03 2.66 1.38 0.67% 0.00% 8.33% 2.75% 1.66% 0.153 0.338 18.2% 5.2% 6.8% 0.201 0.488 4,221 33,233 37,454 7.2 27.7 21.0 1.31 1.44 1.43 14.18% 2.05% 3.42% 0.037 0.454 0.045 0.195 3.036 18.8% 15.0% 17.5% 0.280 2.210 9,082 6,630 15,712 7.7 4.9 NM 1.44 0.73 1.08 7.14% 0.00% 4.73% 0.031 NM 0.007 NM 0.007 0.012 0.536 0.076 NM 0.103 0.151 0.100 0.139 NM 0.056 0.324 0.217 0.469 0.291 0.088 0.161 4.857 0.784 0.115 0.475 0.865 0.585 1.377 0.605 9.7% NM 1.6% NM 8.3% 7.4% 11.0% 9.6% NM 21.6% 17.4% 17.1% 10.1% NM 14.6% 0.590 0.260 0.190 1.280 0.180 0.306 3.750 0.688 0.103 0.848 1.905 1.330 0.206 1.340 70,800 5,200 15,362 3,251 7,200 11,574 3,750 11,705 12,875 133,560 95,250 64,057 618 9,380 472,526 18.9 NM 26.0 NM 24.7 25.7 7.0 9.1 NM 8.3 12.6 13.3 1.5 NM 11.3 1.82 1.20 0.41 NM 2.05 1.90 0.77 0.88 0.90 1.78 2.20 2.27 0.15 2.22 1.64 3.39% 3.85% 0.00% 0.00% 0.00% 0.00% 4.00% 7.27% 0.00% 5.31% 5.25% 4.89% 0.00% 2.99% 4.33%
3. All figures in RO '000s INDUSTRY-OTHERS Al Anwar Ceramic Tiles (Q2) Al Maha Ceramics (Q2) Al Jazeera Steel Products (Q2) Computer Stationary (Q1) Majan Glass (Q1) Muscat Gases Co. (Q1) Muscat Thread Mills (Q1) National Aluminium Products (Q2) National Gas (Q2) National Pharmaceutical Ind (Q1) Oman Cables (Q2) Oman Ceramics Co (Q1) Voltamp Energy (Q2) Aggregate SERVICES-OIL MARKETING Al Maha Petroleum (Q2) Oman Oil Marketing (Q2) Shell Oman Marketing (Q2) Aggregate SERVICES-TELECOM Oman Telecommunication (Q2) Ooredoo (Q2) Aggregate SERVICES-UTILITIES Sohar Power (Q2) ACWA Power Barka (Q2) Al Kamil Power (Q2) United Power (Q2) SMN Power (Q2) Sharqiyah Desalination (Q2) Sembcorp Salalah (Q2) Al Suwadi Power (Q2) Al Batinah Power (Q2) Phoenix Power (Q2) Aggregate SERVICES-PORTS Port Services Corp (Q1) Salalah Port Services (Q1) Aggregate SERVICES-HOTELS & TOURISM Al Batinah Hotels (Q1) Gulf Hotels (Oman) (Q1) Hotel Managemant Co (Q1) Ubar Hotels (Q1) Oman Hotels & Tourism (Q1) Salalah Hilton (Q1) Aggregate Result as on Face Value (RO) Net Profit YoY Growth EPS (Ann.) (RO) Jun-17 Jun-17 Jun-17 Mar-17 Mar-17 Mar-17 Mar-17 Jun-17 Jun-17 Mar-17 Jun-17 Mar-17 Jun-17 -12.0% -4.9% 30.5% -14.9% -12.9% 0.8% 30.2% 40.7% -88.0% 11.9% 1.1% -12.0% 4.7% -4.9% 1,035 900 2,030 66 -266 177 55 -110 1,188 345 5,708 43 1,600 13,301 -51.9% -28.1% -28.9% -27.6% NM -39.6% 860.7% NM -47.8% 5.0% -39.2% -28.7% -4.3% -46.3% 0.007 0.033 0.033 0.026 NM 0.024 0.015 NM 0.040 0.028 0.127 0.091 0.045 0.028 0.126 0.168 0.332 0.234 0.190 0.251 0.116 0.230 0.291 0.143 1.050 0.636 0.314 5.6% 19.5% 9.8% 11.3% NM 9.4% 12.5% NM 13.6% 19.2% 12.1% 14.4% 14.4% 9.1% 206,530 245,719 225,800 678,049 11.0% 23.2% 23.1% 19.2% 2,727 3,633 6,555 12,915 -39.9% -27.7% -25.6% -29.7% 0.079 0.113 0.131 0.111 0.685 1.013 0.402 11.5% 11.1% 32.6% 16.9% 0.0% 0.0% 0.0% 267,738 134,979 402,717 -0.8% 1.7% 0.0% 40,787 13,739 54,526 -38.9% -44.8% -40.5% 0.109 0.042 0.078 0.761 0.341 22,101 16,000 9,625 2,000 19,964 9,780 95,457 71,441 67,489 146,260 489,819 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 31,446 34,125 4,743 4,142 44,695 6,475 40,769 35,715 36,573 62,133 323,479 -3.4% 5.1% -31.0% -21.3% -5.6% 35.8% 3.7% NM 6.4% 22.4% 7.7% -524 2,565 616 1,010 1,780 -43 5,421 1,581 594 4,037 17,869 -128.0% -54.4% -63.6% 186.9% -59.9% -134.6% -31.5% NM -85.8% -10.1% -50.7% NM 0.032 0.013 1.010 0.018 NM 0.011 0.004 0.002 0.006 0.015 0.100 0.100 9,504 17,984 27,488 0.0% 0.0% 0.0% 1,422 12,193 13,615 -6.8% -11.4% -11.0% 542 -1,020 -479 -33.3% -165.1% -120.1% 1.000 1.000 1.000 0.100 0.100 1.000 3,622 3,428 3,000 5,002 6,985 6,250 41,987 0.0% 0.0% 0.0% 0.0% 27.0% 0.0% 3.7% 219 2,408 3,709 1,603 1,060 778 10,287 -48.8% -9.5% 8.6% 7.7% -13.6% -15.2% -4.2% -115 588 1,241 316 392 25 1,425 -280.6% -27.0% 20.1% -8.1% -43.5% -82.6% -27.3% Share Capital YoY Growth 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 1.000 0.100 29,621 5,500 12,490 1,000 4,202 3,000 1,516 3,357 6,000 5,000 8,970 1,892 7,079 106,342 0.0% 4.8% 0.0% 0.0% 0.0% 0.0% 2.5% 0.0% 9.1% 0.0% 0.0% 0.0% 17.0% 2.7% 10,738 4,612 46,092 532 1,766 2,351 686 12,821 3,712 3,250 125,264 949 20,341 257,215 Jun-17 Jun-17 Jun-17 0.100 0.100 0.100 6,900 6,450 10,000 23,350 0.0% 0.0% 0.0% 0.0% Jun-17 Jun-17 0.100 0.100 75,000 65,094 140,094 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 Jun-17 0.100 0.100 0.100 1.000 0.100 1.000 0.100 0.100 0.100 0.100 Mar-17 Mar-17 Mar-17 Mar-17 Mar-17 Mar-17 Mar-17 Mar-17 Revenue / Sales YoY Growth Page 3 Book RONW % Value (RO) Current Closing Price (RO) 21-Aug-17 0.124 0.300 0.250 0.260 0.180 0.558 0.080 0.149 0.290 0.110 1.570 0.420 0.470 MKT CAP AS PER AS OF DATE P/BV AS DIVIDEND OF DATE (X) OF DATE(X) YIELD (%) 36,730 16,500 31,224 2,600 7,564 16,740 1,212 5,002 17,400 5,500 140,829 795 33,269 316,066 17.7 9.2 7.7 9.8 NM 23.7 5.5 NM 7.3 4.0 12.3 4.6 10.4 12.3 0.99 1.79 0.75 1.11 0.95 2.23 0.69 0.65 1.00 0.77 1.49 0.66 1.49 1.12 6.45% 10.07% 9.20% 3.85% 0.00% 5.38% 3.13% 8.72% 3.79% 9.09% 5.41% 0.00% 3.62% 6.38% 1.395 1.660 1.875 96,255 107,070 187,500 390,825 17.6 14.7 14.3 15.1 2.04 1.64 4.66 2.56 7.17% 3.61% 5.65% 5.47% 14.3% 12.4% 13.8% 1.155 0.428 866,250 278,602 1,144,852 10.6 10.1 10.5 1.52 1.25 1.44 9.52% 9.81% 9.59% 0.129 0.354 0.309 2.364 0.176 1.290 0.111 0.122 0.106 0.106 NM 9.0% 4.1% 42.7% 10.1% NM 10.2% 3.6% 1.7% 5.2% NM 0.159 0.788 0.312 3.550 0.692 4.345 0.229 0.145 0.135 0.117 35,141 126,080 30,030 7,100 138,151 42,495 218,597 103,589 91,110 171,124 963,416 NM 24.6 24.4 3.5 38.8 NM 20.2 32.8 76.7 21.2 14.1 1.23 2.22 1.01 1.50 3.92 3.37 2.06 1.19 1.28 1.10 1.52 2.60% 5.46% 3.21% 14.08% 6.36% 0.00% 5.55% 6.69% 7.11% 6.75% 5.77% 0.023 NM -0.002 0.267 0.296 8.5% NM -0.6% 0.179 0.604 17,012 108,623 125,636 31.4 NM NM 0.67 2.04 1.60 30.73% 3.31% 7.02% NM 0.686 1.655 0.025 0.022 0.016 0.057 1.067 8.574 4.928 0.175 0.396 1.475 NM 8.0% 33.6% 14.4% 5.7% 1.1% 6.2% 1.125 10.495 1.250 0.129 0.396 1.380 4,075 35,977 3,750 6,452 27,661 8,625 93,252 NM 15.3 0.8 5.1 17.6 86.7 10.8 1.05 1.22 0.25 0.74 1.00 0.94 0.67 0.00% 4.76% 60.00% 3.10% 5.05% 5.80% 6.50%
4. Result as on Face Value (RO) SERVICES-EDUCATION Majan College (Q2) Oman Educ & Training Inv (Q2) Aggregate Feb-17 Feb-17 SERVICES-OTHERS Al Jazeira Services (Q1) Oman Investment & Finance (Q1) Oman National Engg (Q1) Renaissance Services (Q2) ## Sahara Hospitality (Q1) Aggregate Mar-17 Mar-17 Mar-17 Jun-17 Feb-17 All figures in RO '000s Share Capital YoY Growth 0.100 0.100 3,000 7,000 10,000 0.0% 0.0% 0.0% 3,675 7,068 10,742 0.100 0.100 0.100 0.100 1.000 11,172 20,000 10,000 36,728 5,833 94,057 0.0% 0.0% 11.1% 26.4% 0.0% 10.1% 2,116 4,327 11,121 92,669 3,176 122,831 Net Profit YoY Growth EPS (Ann.) (RO) 4.7% -1.4% 50.9% 934 667 1,601 -5.1% 8.1% 0.0% 0.062 0.019 0.028 0.310 0.230 20.1% 8.3% 12.6% -13.3% -3.5% 39.9% -13.9% 0.8% -8.8% 363 1,300 454 -8,122 625 -6,702 -32.4% -15.7% 51.8% 447.3% -6.0% -1990.3% 0.013 0.026 0.018 NM 0.429 -0.025 0.201 0.177 0.224 0.226 3.278 6.5% 14.7% 8.1% NM 13.1% -11.1% Revenue / Sales YoY Growth Banking & Investment, 3,037,305 , 50% Industry, 867,211 , 14% All figures in RO '000s ** MSM 30 Index Aggregate Financial Sector Index Aggregate Industry Index Aggregate Services Index Aggregate Shariah Index Aggregate Total market Aggregate MKT CAP AS OF DATE 5,296,982 3,037,305 867,211 2,167,678 2,311,089 7,761,266 Current Closing Price (RO) 21-Aug-17 0.494 0.157 0.141 0.156 0.153 0.170 2.500 MKT CAP AS PER AS OF DATE P/BV AS DIVIDEND OF DATE (X) OF DATE(X) YIELD (%) 14,820 10,990 25,810 7.9 8.2 8.1 1.59 0.68 1.02 6.07% 4.46% 5.39% 15,752 31,200 15,300 62,437 14,583 139,531 10.8 6.0 8.4 NM 5.8 NM 0.70 0.88 0.68 0.75 0.76 0.72 10.64% 9.62% 6.54% 0.00% 6.00% 4.69% 16.0 14.0 12.0 10.0 8.0 6.0 4.0 2.0 0.0 Index Market Cap Services & Insurance, 2,167,678 , 36% Book RONW % Value (RO) Industry PER AS OF DATE (X) Banking & Investment 8.2 12.6 Services & Insurance 14.2 P/BV AS OF DATE(X) 0.8 1.2 1.4 PER AS OF DATE (X) P/BV AS OF DATE(X) DIVIDEN D YIELD (%) 9.8 8.2 12.6 14.2 14.0 10.7 1.0 0.8 1.2 1.4 1.4 1.0 6.5% 5.4% 6.0% 8.2% 7.2% 6.1% ** Bank Sohar and Al Omaniya Financial Services- Share Capital and Networth adjusted for recent bond conversion ## Renaissance - Share Capital and Networth adjusted for Mandatory convertible bonds Page 4 Disclaimer: This document has been prepared and issued by GULF BAADER CAPITAL MARKETS SAOC ("the Company") on the basis of publicly available information, internally developed data and other sources believed to be reliable. While all care has been taken to ensure that the facts stated are accurate and the opinions given are reasonable, neither GULF BAADER CAPITAL MARKETS SAOC nor any employee shall be in anyway responsible for the contents of this report. The Company may have a position and may perform buying/selling for itself or its clients in any security mentioned in this report. This is not an offer to buy or sell the investments referred therein.